[CRESBLD] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.41%
YoY- -8.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 270,352 220,250 191,433 493,615 552,642 432,486 360,370 -4.67%
PBT 22,862 32,952 73,459 25,496 23,855 34,162 19,005 3.12%
Tax -11,382 -12,740 -5,865 -8,502 -7,240 -6,959 -7,319 7.62%
NP 11,480 20,212 67,594 16,994 16,615 27,203 11,686 -0.29%
-
NP to SH 6,595 23,796 57,798 17,110 18,633 27,234 11,686 -9.08%
-
Tax Rate 49.79% 38.66% 7.98% 33.35% 30.35% 20.37% 38.51% -
Total Cost 258,872 200,038 123,839 476,621 536,027 405,283 348,684 -4.83%
-
Net Worth 398,632 387,099 335,866 276,808 273,625 258,728 236,013 9.12%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,085 6,174 5,992 6,801 6,286 4,969 4,049 9.76%
Div Payout % 107.44% 25.95% 10.37% 39.75% 33.74% 18.25% 34.66% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 398,632 387,099 335,866 276,808 273,625 258,728 236,013 9.12%
NOSH 176,921 163,333 146,666 138,404 124,375 124,388 124,874 5.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.25% 9.18% 35.31% 3.44% 3.01% 6.29% 3.24% -
ROE 1.65% 6.15% 17.21% 6.18% 6.81% 10.53% 4.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 158.02 134.85 130.52 356.65 444.34 347.69 288.58 -9.54%
EPS 3.85 14.57 39.41 12.36 14.98 21.89 9.36 -13.75%
DPS 4.14 3.78 4.09 4.91 5.00 4.00 3.24 4.16%
NAPS 2.33 2.37 2.29 2.00 2.20 2.08 1.89 3.54%
Adjusted Per Share Value based on latest NOSH - 138,404
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 152.81 124.49 108.20 279.00 312.37 244.45 203.69 -4.67%
EPS 3.73 13.45 32.67 9.67 10.53 15.39 6.61 -9.08%
DPS 4.01 3.49 3.39 3.84 3.55 2.81 2.29 9.77%
NAPS 2.2532 2.188 1.8984 1.5646 1.5466 1.4624 1.334 9.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.85 1.17 1.50 0.915 0.61 0.55 0.58 -
P/RPS 0.54 0.87 1.15 0.26 0.14 0.16 0.20 17.98%
P/EPS 22.05 8.03 3.81 7.40 4.07 2.51 6.20 23.52%
EY 4.54 12.45 26.27 13.51 24.56 39.81 16.13 -19.03%
DY 4.87 3.23 2.72 5.37 8.20 7.27 5.59 -2.26%
P/NAPS 0.36 0.49 0.66 0.46 0.28 0.26 0.31 2.52%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 20/05/15 27/05/14 22/05/13 23/05/12 25/05/11 25/05/10 -
Price 0.95 1.19 1.48 1.23 0.81 0.58 0.56 -
P/RPS 0.60 0.88 1.13 0.34 0.18 0.17 0.19 21.10%
P/EPS 24.64 8.17 3.76 9.95 5.41 2.65 5.98 26.58%
EY 4.06 12.24 26.63 10.05 18.50 37.75 16.71 -20.98%
DY 4.36 3.18 2.76 4.00 6.17 6.90 5.79 -4.61%
P/NAPS 0.41 0.50 0.65 0.62 0.37 0.28 0.30 5.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment